4605 E Gunsmoke PassRimrockAZ86335
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Rimrock at 4605 E Gunsmoke Pass, Rimrock, AZ, 86335 priced at $365,000 pairs $3,208/mo rent with $1,051/mo cash flow after a $1,786/mo payment. Total monthly income equals $3,208/mo, and annual cash flow comes to $12,611/yr on $120,998 invested. Return on cash invested is 30.33% in year one, and rental yield stands at 10.55% on a $365,000 basis. Equity gained on principal adds $2,355/yr, and 5% annual appreciation accumulates to $100,843 by year five. Five-year ROI measures 158.35% and total cumulative return in cash reaches $191,599. For financing, Ziffy Mortgage’s DSCR program evaluates $3,208/mo property income against a $1,786/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86335, Rimrock, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,492 (100%) |
| Owner Occupied HU | 1,736 (69.7%) |
| Renter Occupied HU | 514 (20.6%) |
| Vacant Housing Units | 242 ( 9.7%) |
| Median Home Value | $355,939 |
| Average Home Value | $371,600 |
Housing Distribution
Address Breakdown
Residential
1,742
Single Family
1,710
Multi-Family
32
Businesses
81
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sushila Kandola • Beaver Creek Realty
Mls Name: SVVAR
Mls Provider:
Mls ID: #537724
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.